BNBCalc Short Term Rental Rental Arbitrage Analysis 600 19th St N, Birmingham, AL, 35203

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$48,797

Profit (Cash Flow)

$18,993

Cash on Cash Return

447.8%

Annual Revenue

$48,797

AirDNA projects $122/night at 54% occupancy ($24,062). Airbtics projects $111/night at 62% occupancy ($25,136). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 80% occupancy rate, $167 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$19,566	$26,502	$34,243	$48,444
Occupancy	54%	64%	70%	81%
Nightly Rate	$91	$105	$124	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW Downtown Luxury Loft	$36,305	$107	90%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (27)
Free Parking \| A Foodie Haven \| UAB Med only 2 min	$38,471	$123	81%	1	1	1	$69	✅	❌	✅	Y / Y	⭐️ 5 (67)
Charming Historic 1bd Loft Downtown \| Free Parking	$27,689	$97	71%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (82)
Art Gallery: LED, King Bed, Rooftop & Free Parking	$22,681	$105	55%	1	1	3	$55	✅	❌	❌	Y / Y	⭐️ 5 (128)
Loft w/Tucked-In Charm!	$21,161	$84	61%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (112)
King Bed-Chic Historic Apt-Free Parking-Long Stays	$43,209	$129	88%	1	1	1	$69	✅	❌	✅	Y / Y	⭐️ 5 (132)
The Cove: King Size Bed, Rooftop, Free Parking	$20,833	$95	55%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (133)
Downtown BHAM LOFT Experience! Rooftop Deck	$24,722	$118	54%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (411)
Urban Luxe \| Downtown BHM \| Rooftop Deck	$17,149	$99	42%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (98)
The George_CITY VIEWS/RooftopDeck/Location	$30,333	$113	68%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (368)
City Living on Morris:Heart of Birmingham/WiFi/1BR	$20,063	$113	44%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (254)
#302 New Downtown Condo on Morris Ave	$18,567	$72	63%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (255)
Downtown/UAB/BJCC	$16,035	$107	38%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (165)
Downtown Birmingham Condo with Balcony	$25,443	$98	64%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (92)
Incredible Loft w/ King Bed and Best Location	$31,805	$177	47%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (99)
French Quarters - Corner Penthouse	$32,045	$154	54%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (40)
Lofty Living in Downtown-Views,RoofDeck,Location!	$24,373	$105	59%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (473)
Morris Avenue Historic Loft	$24,688	$120	49%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)
Downtown Date Night	$42,448	$134	81%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (109)
Magic City on Morris	$21,916	$90	56%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (86)
Great Downtown Birmingham Condo	$23,359	$95	65%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (60)
The Owl’s Nest	$18,574	$91	50%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (58)
Historic Morris Ave- Private Balcony & City Views!	$42,664	$154	72%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (272)
DT Getaway l KING Bed & QUEEN Sofabed l Park FREE!	$40,831	$149	69%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (47)
CityEscape: Parking/Central/View	$32,907	$131	65%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Lavish suite w/ gym, pool, eateries, & theater	$29,410	$98	71%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (53)
2nd Ave North Large Luxury Loft	$55,989	$200	75%	1	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (6)
Stylish 1 Bedroom Downtown Condo	$28,501	$98	78%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (79)
Spacious 1B w/ FREE parking \| Fast WiFi + Gym \| DT	$25,444	$57	97%	1	1	1	$99	✅	❌	✅	Y / Y	⭐️ 5 (138)
Downtown Comfort Suite at TJ Tower	$12,648	$99	33%	1	1	1	$70	❌	❌	❌	Y / N	⭐️ 4.2 (8)
Tranquil Escape \| Downtown BHM \| Rooftop Deck	$26,584	$92	70%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (129)
"Urban Luxe Studio”	$34,878	$136	68%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (36)
Black Luxe \| Downtown BHM \| Rooftop Deck	$19,001	$75	60%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (190)
Urban Luxury Retreat:Mercantile on Morris/1BR/WiFi	$20,886	$110	46%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (289)
#314 New Historic Downtown Condo	$16,134	$71	55%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (239)
Birmingham Bright Stay - 1BR/Balcony/Walk Score 91	$28,671	$110	64%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (90)
Luxe Mercantile industrial loft! Dogs ok! Parking!	$23,566	$91	65%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (47)
Historic Downtown Apt \| King bd \| Free Parking	$25,474	$90	69%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (108)
Entire Downtown Loft and Balcony	$25,840	$205	32%	1	1	1	$75	❌	❌	❌	Y / N	⭐️ 5 (18)
Explore Birmingham in the Mercantile on Morris!	$22,100	$81	67%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (123)

Return Metrics

447.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,993	$37,986	$56,979	$75,972	$94,965	$189,930	$569,791
Revenue Appreciation	$487	$980	$1,478	$1,981	$2,489	$5,105	$16,973
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$19,481	$38,966	$58,457	$77,953	$97,454	$195,035	$586,765

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

447.83%

Payback Period Days

Return on Investment

447.83%

600 19th St N Birmingham, Alabama, 35203

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Birmingham

Guide

Zoning

Guide

Laws

$48,797

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $122/night at 54% occupancy ($24,062.27). Airbtics projects $111/night at 62% occupancy ($25,136).

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$27,334

Avg annual revenue

62%

Avg occupancy rate

$111

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$25k

$40k

$55k

$18,993

Profit

Revenue

$48,797

Operating Expenses

$12,584

Operating Income

$36,213

Net Effective Rent

$17,220

Profit (Cash Flow)

$18,993

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

447.83%

Payback Period Days